4.304
Revenue฿M
22.88
23.64
24.21
25.25
26.32
26.72
27.83
28.45
29.95
30.61
4.623
3.07%
3.06%
62
21.31
Revenue growth%
21.92
19.49
19.25
18.61
19.25
17.32
15.75
13.38
15.53
18.38
11.12
15.75
18.49
20
22.85
Gross margin%
27.01
29.44
31.16
32.20
32.11
33.82
32.74
31.78
33.01
30.74
13.54
32.74
31.94
79
2.58
Operating margin%
20.07
22.53
21.30
22.58
25.13
22.96
21.83
19.79
17.66
19.31
9.19
19.79
21.56
50
15.87
Net margin%
27.24
27.29
27.50
26.70
24.24
26.79
27.88
25.97
23.10
23.41
9.28
25.97
26.74
9
23.73
P/E ratio (avg)x
12.68
12.40
12.57
12.39
13.09
12.05
10.51
10.96
10.13
10.11
34.39
10.51
12.22
92
19.30
EV/EBITx
26.67
28.00
29.03
28.76
29.26
27.30
26.36
26.73
25.07
28.63
37.76
26.73
27.65
14
29.93
FCF yield (avg)%
7.75
9.01
10.59
11.49
10.24
11.38
13.36
11.61
12.89
15.07
24.77
12.89
11.44
24
24.74
FCF margin%
23.11
25.09
27.75
26.88
27.25
28.54
30.56
33.09
34.24
34.40
20.70
33.09
28.14
7
1.288
FCF / Net incomex
0.743
0.776
0.748
0.862
0.989
0.976
1.082
1.157
1.370
1.411
0.947
1.157
0.982
58
16.90
ROIC%
8.11
10.63
10.68
9.80
10.23
10.56
9.65
10.24
13.09
14.47
12.45
10.56
10.40
80
19.42
Return on equity%
21.90
21.62
21.09
19.56
21.18
19.13
17.21
17.02
15.98
14.73
26.47
17.02
19.35
61
26.12
Return on assets%
34.01
33.51
33.64
33.52
31.93
33.94
34.61
32.33
33.50
34.59
27.69
33.94
33.58
26
0.02
EPS฿
0.07
0.07
0.07
0.08
0.09
0.11
0.11
0.11
0.11
0.11
0.02
4.14%
5.61%
—
11.67
EPS growth%
9.35
9.98
12.98
10.16
13.04
14.14
11.22
8.99
9.26
11.33
24.93
11.22
10.69
48
0.05
Bookvalue per sh฿
0.04
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.05
0.07%
(4.67%)
—
0.03
FCF per share฿
0.06
0.06
0.06
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.04
(0.19%)
(2.00%)
—
0.03
Dividend per sh฿
0.08
0.09
0.10
0.11
0.13
0.14
0.14
0.15
0.17
0.19
0.02
8.90%
8.90%
—
12.47
Div yield (avg)%
8.59
9.59
12.45
12.79
12.75
10.81
12.33
14.66
15.73
15.94
19.17
14.66
12.60
63
21.12
Payout ratio%
6.82
4.84
6.09
6.48
9.43
8.44
11.23
9.77
10.29
12.24
3.54
10.29
8.93
71
224.3
Shares (diluted)M
240.7
239.8
258.7
276.6
250.5
232.5
236.5
264.2
259.0
272.3
216.3
1.68%
1.92%
82
5.05
Buyback yield%
22.84
25.39
25.57
23.51
23.44
22.06
21.24
20.10
21.31
18.81
2.64
21.24
22.45
30
0.529
D/E ratiox
0.641
0.630
0.690
0.723
0.807
0.861
0.853
0.787
0.740
0.765
0.803
0.787
0.753
51
11.83
Enterprise value฿M
24.71
26.14
28.17
30.03
32.95
37.10
37.19
40.95
45.31
43.74
32.13
5.83%
6.71%
14
14.43
LT debt฿M
5.521
5.131
5.868
6.697
6.551
5.993
5.869
5.750
6.179
5.668
27.56
(2.86%)
0.70%
13
Revenue
฿30.61M
3.06%
1.00×
Cost of revenue
฿21.43M
3.06%
1.00×
Operating expenses
฿5.433M
2.80%
0.97×
Property and equipment
15.59%
Goodwill & intangibles
15.29%
Spread over hurdle
(5.75%)